XML 37 R27.htm IDEA: XBRL DOCUMENT v3.20.2
Loans Payable (Tables)
6 Months Ended
Jun. 30, 2020
Debt Instruments [Abstract]  
Schedule of Loans Payable

Information on the Company’s Loans payable as of June 30, 2020 and December 31, 2019 is as follows:

Description

 

June 30, 2020

 

 

 

GR Property

 

 

FM Property

 

 

CO Property

 

 

DST Properties

 

 

Buchanan Property

 

 

Total

 

Principal amount of loans

 

$

4,500,000

 

 

$

21,000,000

 

 

$

26,550,000

 

 

$

22,495,184

 

 

$

9,600,000

 

 

$

84,145,184

 

Less: Deferred financing costs, net of accumulated

   amortization of $119,494

 

 

(57,584

)

 

 

(157,635

)

 

 

(212,517

)

 

 

(290,382

)

 

 

(85,184

)

 

 

(803,302

)

Loans payable, net of deferred financing costs and amortization

 

$

4,442,416

 

 

$

20,842,365

 

 

$

26,337,483

 

 

$

22,204,802

 

 

$

9,514,816

 

 

$

83,341,882

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Description

 

December 31, 2019

 

 

 

GR Property

 

 

FM Property

 

 

CO Property

 

 

DST Properties

 

 

Buchanan Property

 

 

Total

 

Principal amount of loans

 

$

4,500,000

 

 

$

21,000,000

 

 

$

26,550,000

 

 

$

22,495,184

 

 

$

9,600,000

 

 

$

84,145,184

 

Less: Deferred financing costs, net of accumulated

   amortization of $81,181

 

 

(61,682

)

 

 

(166,872

)

 

 

(221,196

)

 

 

(303,146

)

 

 

(88,719

)

 

 

(841,615

)

Loans payable, net of deferred financing costs and amortization

 

$

4,438,318

 

 

$

20,833,128

 

 

$

26,328,804

 

 

$

22,192,038

 

 

$

9,511,281

 

 

$

83,303,569

 

Schedule of Future Principal Payment Due under Loan Agreements

The following table presents the future principal payments due under the Company’s loan agreements as of June 30, 2020:

Year

 

Amount

 

2020 (remaining)

 

$

 

2021

 

 

 

2022

 

 

 

2023

 

 

 

2024

 

 

 

Thereafter

 

 

84,145,184

 

Total

 

$

84,145,184